[AXIATA] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
21-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -43.44%
YoY- -73.47%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 6,262,516 6,111,657 5,792,414 6,036,584 6,267,007 6,213,254 6,153,614 1.17%
PBT -533,859 724,473 405,810 611,886 632,278 533,517 637,471 -
Tax 135,452 -256,804 -249,326 -213,586 -228,135 -285,920 -349,972 -
NP -398,407 467,669 156,484 398,300 404,143 247,597 287,499 -
-
NP to SH -255,959 352,991 80,018 188,106 332,558 119,702 204,094 -
-
Tax Rate - 35.45% 61.44% 34.91% 36.08% 53.59% 54.90% -
Total Cost 6,660,923 5,643,988 5,635,930 5,638,284 5,862,864 5,965,657 5,866,115 8.79%
-
Net Worth 17,605,481 15,771,218 16,134,201 15,578,341 16,189,980 16,614,154 17,202,124 1.55%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 458,476 - 183,343 - 411,609 - 455,082 0.49%
Div Payout % 0.00% - 229.13% - 123.77% - 222.98% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 17,605,481 15,771,218 16,134,201 15,578,341 16,189,980 16,614,154 17,202,124 1.55%
NOSH 9,169,541 9,169,510 9,169,041 9,164,144 9,163,573 9,128,673 9,128,638 0.29%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -6.36% 7.65% 2.70% 6.60% 6.45% 3.98% 4.67% -
ROE -1.45% 2.24% 0.50% 1.21% 2.05% 0.72% 1.19% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 68.30 66.65 63.19 65.87 68.52 68.06 67.61 0.67%
EPS -2.80 3.80 0.90 2.10 3.60 1.30 2.20 -
DPS 5.00 0.00 2.00 0.00 4.50 0.00 5.00 0.00%
NAPS 1.92 1.72 1.76 1.70 1.77 1.82 1.89 1.05%
Adjusted Per Share Value based on latest NOSH - 9,164,144
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 68.20 66.56 63.09 65.74 68.25 67.67 67.02 1.16%
EPS -2.79 3.84 0.87 2.05 3.62 1.30 2.22 -
DPS 4.99 0.00 2.00 0.00 4.48 0.00 4.96 0.40%
NAPS 1.9174 1.7176 1.7572 1.6966 1.7632 1.8094 1.8735 1.54%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 3.74 2.95 3.55 3.28 4.14 4.30 4.98 -
P/RPS 5.48 4.43 5.62 4.98 6.04 6.32 7.37 -17.85%
P/EPS -133.98 76.63 406.70 159.79 113.87 327.92 222.09 -
EY -0.75 1.30 0.25 0.63 0.88 0.30 0.45 -
DY 1.34 0.00 0.56 0.00 1.09 0.00 1.00 21.43%
P/NAPS 1.95 1.72 2.02 1.93 2.34 2.36 2.63 -18.00%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 27/11/20 27/08/20 21/05/20 21/02/20 28/11/19 29/08/19 -
Price 3.57 3.69 3.13 3.77 4.25 4.26 5.03 -
P/RPS 5.23 5.54 4.95 5.72 6.20 6.26 7.44 -20.85%
P/EPS -127.89 95.85 358.58 183.66 116.89 324.87 224.31 -
EY -0.78 1.04 0.28 0.54 0.86 0.31 0.45 -
DY 1.40 0.00 0.64 0.00 1.06 0.00 0.99 25.85%
P/NAPS 1.86 2.15 1.78 2.22 2.40 2.34 2.66 -21.13%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment